Change language dansk English suomi svenska

Generate Estimates Confirm Cancel Hide empty rows Show hidden rows DummyText

HENNING IBSEN A/S Estimate generation in progress, please wait... 0%

Quicksearch from your own companies XBRLDenmark Analyst: XBRLDenmark

Loading... Loading... Loading... Loading... Loading... Loading... Loading...

1000.0 Bankruptcy Risk  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Bankruptcy risk for industry   1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 1.5% 3.6%   Bankruptcy risk   0.8% 1.1% 1.0% 4.0% 1.0% 3.2% 8.6% 7.1%   Credit score (0-100)   92 86 89 49 85 56 27 34   Credit rating   AA A A BBB A BBB BB BBB   Credit limit (kDKK)   2,094.6 1,021.6 1,592.0 0.0 986.8 0.0 0.0 0.0   How are these values calculated?   View the automatically generated explanation of bankruptcy risk 1000.0 Income statement (kDKK)  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Net sales   63,912 0 0 0 0 0 0 0   Gross profit   23,061 21,724 20,565 15,657 19,576 17,381 0.0 0.0   EBITDA   1,753 671 654 -2,688 1,009 -1,917 0.0 0.0   EBIT   1,019 -276 47.2 -3,196 455 -2,369 0.0 0.0   Pre-tax profit (PTP)   1,090.0 -154.0 92.8 -3,098.6 439.2 -2,352.8 0.0 0.0   Net earnings   851.0 -121.0 86.4 -2,445.2 368.8 -1,836.9 0.0 0.0   Pre-tax profit without non-rec. items   1,090 -154 92.8 -3,099 439 -2,353 0.0 0.0     See the entire income statement 1000.0 Balance sheet (kDKK)  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Tangible assets total   3,139 2,824 2,562 2,095 1,644 1,213 0.0 0.0   Shareholders equity total   16,897 16,276 16,363 10,517 10,886 8,849 8,349 8,349   Interest-bearing liabilities   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,183 22,763 22,396 18,893 18,604 14,726 8,349 8,349   Net Debt   -8,654 -7,007 -9,569 -1,935 -6,376 -2,074 -8,349 -8,349     See the entire balance sheet 1000.0 Volume  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Net sales   63,912 0 0 0 0 0 0 0   Net sales growth   0.0% -100.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Gross profit   23,061 21,724 20,565 15,657 19,576 17,381 0.0 0.0   Gross profit growth   4.9% -5.8% -5.3% -23.9% 25.0% -11.2% -100.0% 0.0%   Employees   56 60 57 50 48 49 0 0   Employee growth %   0.0% 7.1% -5.0% -12.3% -4.0% 2.1% -100.0% 0.0%   Employee expenses   0.0 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Balance sheet total (assets)   23,183 22,763 22,396 18,893 18,604 14,726 8,349 8,349   Balance sheet change%   2.3% -1.8% -1.6% -15.6% -1.5% -20.8% -43.3% 0.0%   Added value   1,753.0 670.8 653.5 -2,688.3 963.0 -1,916.8 0.0 0.0   Added value %   2.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Investments   -676 -1,315 -921 -1,027 -1,058 -905 -1,213 0   Net sales trend   0.0 -1.0 0.0 0.0 0.0 0.0 0.0 0.0   EBIT trend   2.0 -1.0 1.0 -1.0 1.0 -1.0 0.0 0.0   1000.0 Profitability  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A EBITDA %   2.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT %   1.6% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   EBIT to gross profit (%)   4.4% -1.3% 0.2% -20.4% 2.3% -13.6% 0.0% 0.0%   Net Earnings %   1.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Profit before depreciation and extraordinary items %   2.5% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Pre tax profit less extraordinaries %   1.7% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   ROA %   4.8% -0.5% 0.6% -14.8% 2.8% -13.8% 0.0% 0.0%   ROI %   6.3% -0.7% 0.7% -22.4% 4.8% -23.4% 0.0% 0.0%   ROE %   5.0% -0.7% 0.5% -18.2% 3.4% -18.6% 0.0% 0.0%   1000.0 Solidity  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Equity ratio %   72.9% 71.5% 73.1% 55.7% 58.5% 60.1% 100.0% 100.0%   Relative indebtedness %   9.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Relative net indebtedness %   -4.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net int. bear. debt to EBITDA, %   -493.7% -1,044.6% -1,464.1% 72.0% -632.0% 108.2% 0.0% 0.0%   Gearing %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net interest   0 0 0 0 0 0 0 0   Financing costs %   0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Liquidity  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Quick Ratio   1.7 1.4 2.2 1.0 1.0 0.6 0.0 0.0   Current Ratio   2.9 2.7 3.4 1.9 1.9 1.8 0.0 0.0   Cash and cash equivalent   8,654.0 7,006.8 9,568.8 1,935.2 6,376.2 2,074.5 0.0 0.0   1000.0 Capital use efficiency  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Trade debtors turnover (days)   0.6 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Trade creditors turnover (days)   19.1 0.0 0.0 0.0 0.0 0.0 0.0 0.0   Current assets / Net sales %   26.4% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   Net working capital   10,433.0 10,005.9 11,602.7 6,474.4 6,651.5 4,706.7 0.0 0.0   Net working capital %   16.3% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%   1000.0 Employee efficiency  2017 2018/2 2018 2019/2 2019 2020/2 2020 2021/2 2021 2022/2 2022 2023/2 2023e N/A 2024e N/A Net sales / employee   1,141 0 0 0 0 0 0 0   Added value / employee   31 11 11 -54 20 -39 0 0   Employee expenses / employee   0 0 0 0 0 0 0 0   EBITDA / employee   31 11 11 -54 21 -39 0 0   EBIT / employee   18 -5 1 -64 9 -48 0 0   Net earnings / employee   15 -2 2 -49 8 -37 0 0